Income Breakdown
| TV Revenue | $593K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $408K |
| Staff Wages | $38K |
| Transfer Amortization | $812 |
| Debt Interest | $52K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $75K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2028 |
$1.0M |
$839K |
$180K |
$-5.6M |
| Dec 2027 |
$962K |
$633K |
$330K |
$-5.8M |
| Nov 2027 |
$341K |
$645K |
$-304K |
$-6.1M |
| Oct 2027 |
$369K |
$712K |
$-343K |
$-5.8M |
| Sep 2027 |
$323K |
$567K |
$-244K |
$-5.4M |
| Aug 2027 |
$320K |
$589K |
$-269K |
$-5.2M |
| Jul 2027 |
$322K |
$516K |
$-194K |
$-4.9M |
| Jun 2027 |
$175K |
$586K |
$-411K |
$-4.7M |
| May 2027 |
$133K |
$623K |
$-490K |
$-4.3M |
| Apr 2027 |
$145K |
$839K |
$-694K |
$-3.8M |
| Mar 2027 |
$126K |
$647K |
$-521K |
$-3.1M |
| Feb 2027 |
$48K |
$596K |
$-548K |
$-2.6M |